| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 236.0 | 419.6 | 36.2 | 78.8 | 127.6 | 88.6 | 20.5 | 20.0 | 8.7 | 51.6 | 25.2 | 8.6 | 7.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | - | - |
| Short Term Investments | 347.8 | 116.0 | 97.6 | 134.3 | 111.6 | - | - | - | 93.7 | 54.4 | 1.3 | - | - |
| Cash And Short Term Investments | 583.8 | 535.6 | 133.8 | 213.1 | 239.1 | 88.6 | 20.5 | 20.0 | 102.4 | 106.1 | 26.5 | 8.6 | 7.1 |
| Receivables | |||||||||||||
| Accounts Receivable | 75.7 | 79.9 | 61.5 | 49.9 | 46.4 | 29.9 | 23.9 | 19.8 | 13.0 | 9.4 | 5.6 | - | - |
| Current Assets | |||||||||||||
| Inventory | 21.6 | 14.0 | 14.0 | 15.2 | 10.3 | 5.3 | 4.0 | 2.1 | 1.7 | 1.4 | 1.1 | - | - |
| Prepaid Expenses | 21.7 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 242.8 | 196.3 | 154.6 | 110.9 | 78.6 | 48.1 | 34.1 | 14.4 | 9.3 | 6.3 | 3.1 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 2.3 | 7.2 | 5.5 | 7.5 | 10.5 | 4.4 | 8.2 | 2.3 | 2.4 | 2.1 | 1.5 | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | 35.0 | 34.9 | 9.7 | 21.3 | 33.0 | 34.9 | 32.5 | 32.2 | 30.6 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | 35.0 | 34.9 | 21.4 | 33.0 | 34.9 | 34.9 | 34.0 | 32.2 | 30.6 | - | - |
| Net debt | - | ||||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 240.1 | 236.0 | 255.6 | 309.1 | 375.3 | 419.6 | 519.5 | 550.6 | 520.4 | - | 47.5 | 61.6 | 52.8 | 78.8 | 71.2 | |||||||||||||||||||||||||
| 16.3 |
| 21.6 |
| 10.6 |
| 9.7 |
| 7.4 |
| 4.3 |
| 4.1 |
| 2.6 |
| 1.7 |
| 0.8 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 702.8 | 645.8 | 230.8 | 288.8 | 305.5 | 377.8 | 172.8 | 104.3 | 119.6 | 118.6 | 32.8 | - | - |
| 91.2 |
| 71.2 |
| 50.5 |
| 35.2 |
| 22.7 |
| 13.9 |
| 7.6 |
| 5.2 |
| 3.1 |
| 1.7 |
| 1.1 |
| - |
| - |
| Property,Plant & Equipment Net | 151.6 | 125.1 | 104.1 | 75.7 | 55.9 | 34.2 | 26.5 | 9.2 | 6.2 | 4.7 | 2.0 | - | - |
| Long Term Investments | 69.9 | 61.9 | 3.0 | - | - | 0.0 | 8.0 | 0.0 | - | - | - | - | - |
| Equity Method Investments | 3.8 | 3.5 | 3.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 41.8 | 47.6 | 49.3 | 60.7 | 84.6 | 84.7 | 90.1 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 44.7 | 41.9 | 45.0 | 22.3 | 16.1 | 14.1 | 7.9 | 3.2 | 3.5 | 3.1 | 2.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,020.0 | 931.4 | 433.1 | 448.2 | 463.0 | 511.7 | 306.2 | 117.5 | 133.1 | 138.2 | 37.9 | - | - |
| - |
| - |
| 0.0 |
| 11.7 |
| 11.7 |
| 1.9 |
| 0.0 |
| 1.5 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 4.2 | 2.9 | 3.3 | 3.1 | 3.0 | 0.9 | 1.3 | 1.2 | 1.2 | 0.9 | 0.5 | - | - |
| Operating Lease Liabilities Current | 16.7 | 15.9 | 15.2 | 13.0 | 11.1 | 8.2 | - | - | - | - | - | - | - |
| Accrued Expenses | 128.7 | 84.9 | 83.4 | 65.5 | 51.5 | 40.5 | 32.7 | 26.7 | 15.6 | 10.2 | 6.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 151.9 | 110.9 | 107.4 | 89.1 | 87.9 | 65.7 | 52.1 | 30.3 | 20.9 | 13.2 | 8.8 | - | - |
| 65.0 |
| 74.6 |
| 79.7 |
| 83.1 |
| 85.2 |
| 81.3 |
| 85.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.9 | 8.6 | 1.0 | 1.3 | 0.7 | 1.8 | 0.0 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 867.3 | 840.5 | 223.0 | 208.4 | 183.5 | 170.1 | 170.8 | 65.4 | 53.6 | 45.6 | 42.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (803.4) | (758.9) | (645.6) | (522.2) | (406.0) | (304.7) | (260.4) | (205.8) | (156.6) | (127.2) | (106.3) | - | - |
| Accumulated Other Comprehensive Income | 0.4 | 0.2 | (0.1) | (0.4) | (0.1) | 0.0 | 0.1 | (0.0) | (0.1) | (0.0) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 152.7 | 90.9 | 210.1 | 239.8 | 279.5 | 341.6 | 135.4 | 52.1 | 79.3 | 93.0 | (101.6) | (80.5) | (65.6) |
| Total Equity | 152.7 | 90.9 | 210.1 | 239.8 | 279.5 | 341.6 | 135.4 | 52.1 | 79.3 | 93.0 | (101.6) | (80.5) | (65.6) |
| - |
| (98.8) |
| (178.2) |
| (217.8) |
| (55.6) |
| 14.5 |
| 14.9 |
| (68.4) |
| (73.8) |
| 4.1 |
| - |
| - |
| Working Capital | 550.9 | 534.9 | 123.4 | 199.7 | 217.7 | 312.2 | 120.7 | 74.0 | 98.7 | 105.4 | 24.1 | - | - |
| Book Value | 152.7 | 90.9 | 210.1 | 239.8 | 279.5 | 341.6 | 135.4 | 52.1 | 79.3 | 93.0 | (101.6) | (80.5) | (65.6) |
| Tangible Book Value | 151.9 | 90.0 | 209.2 | 239.0 | 278.7 | 340.8 | 134.5 | 51.3 | 78.5 | 92.2 | (102.5) | - | - |
| 101.3 |
| 94.8 |
| 127.6 |
| 167.4 |
| 138.9 |
| 137.4 |
| 88.6 |
| 95.3 |
| 81.7 |
| 56.5 |
| 20.5 |
| 34.6 |
| 16.0 |
| 28.1 |
| 20.0 |
| 17.3 |
| 19.2 |
| 16.5 |
| 8.7 |
| 20.4 |
| 16.2 |
| 15.6 |
| 51.6 |
| 5.8 |
| 9.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Short Term Investments | 309.5 | 347.8 | 309.6 | 236.4 | 145.3 | 116.0 | 2.5 | 10.9 | 48.7 | - | 111.0 | 103.2 | - | 134.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 74.3 | 93.7 | 87.0 | 93.6 | 77.4 | 54.4 | - | - |
| Cash And Short Term Investments | 549.6 | 583.8 | 565.2 | 545.5 | 520.6 | 535.6 | 522.0 | 561.5 | 569.1 | - | 158.5 | 164.7 | 52.8 | 213.1 | 71.2 | 101.3 | 94.8 | 127.6 | 167.4 | 138.9 | 137.4 | 88.6 | 95.3 | 81.7 | 56.5 | 20.5 | 34.6 | 16.0 | 28.1 | 20.0 | 17.3 | 19.2 | 90.7 | 102.4 | 107.4 | 109.8 | 93.0 | 106.1 | 5.8 | 9.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 80.9 | 75.7 | 76.2 | 82.2 | 80.6 | 79.9 | 77.4 | 85.5 | 89.7 | - | 50.1 | 51.1 | 49.6 | 49.9 | 60.5 | 57.4 | 55.3 | 46.4 | 52.8 | 63.4 | 60.0 | 29.9 | 29.0 | 22.9 | 24.2 | 23.9 | 25.0 | 26.7 | 26.8 | 19.8 | 20.0 | 18.0 | 17.1 | 13.1 | 12.0 | 10.9 | 11.0 | 9.4 | 9.3 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 23.8 | 21.6 | 19.6 | 18.4 | 14.3 | 14.0 | 15.0 | 15.4 | 14.9 | - | 13.6 | 14.5 | 16.4 | 15.2 | 14.5 | 14.4 | 12.4 | 10.3 | 10.0 | 9.3 | 6.9 | 5.3 | 5.1 | 5.0 | 4.2 | 4.0 | 3.5 | 2.8 | 2.5 | 2.1 | 2.3 | 2.2 | 1.9 | 1.7 | 1.3 | 1.2 | 1.2 | 1.4 | 1.7 | - |
| Prepaid Expenses | 26.3 | 21.7 | 19.1 | 17.8 | 20.4 | 16.3 | 13.4 | 15.1 | 13.8 | - | 12.1 | 11.8 | 11.6 | 10.6 | 7.3 | 8.5 | 9.8 | 9.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 680.6 | 702.8 | 680.0 | 663.9 | 636.0 | 645.8 | 627.9 | 677.5 | 687.5 | - | 234.3 | 242.1 | 253.9 | 288.8 | 285.9 | 284.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 252.9 | 242.8 | 235.5 | 220.7 | 206.8 | 196.3 | 188.3 | 178.4 | 167.9 | - | 143.0 | 132.2 | 121.0 | 110.9 | 103.5 | 95.1 | 83.0 | 78.6 | 74.0 | 65.1 | 53.3 | 48.1 | 45.3 | 41.0 | 37.6 | 34.1 | 24.5 | 19.1 | 16.1 | 14.4 | 12.9 | 11.7 | 10.5 | 9.3 | 9.0 | 8.5 | 7.5 | 6.3 | 5.1 | - |
| Accumulated Depreciation | 96.2 | 91.2 | 86.2 | 81.0 | 75.9 | 71.2 | 65.9 | 60.8 | 55.6 | - | 46.4 | 42.3 | 38.8 | 35.2 | 32.0 | 29.2 | 25.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 156.7 | 151.6 | 149.3 | 139.7 | 130.9 | 125.1 | 122.4 | 117.6 | 112.3 | - | 96.7 | 89.8 | 82.2 | 75.7 | 71.5 | 65.9 | ||||||||||||||||||||||||
| Long Term Investments | 72.9 | 69.9 | 68.1 | 64.9 | 62.7 | 61.9 | 59.1 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 8.4 | 3.8 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 40.3 | 41.8 | 43.3 | 44.7 | 46.2 | 47.6 | 45.6 | 46.8 | 48.1 | 4.0 | 60.9 | 57.9 | 59.3 | 60.7 | 62.0 | 63.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 46.7 | 44.7 | 45.3 | 41.5 | 41.1 | 41.9 | 45.5 | 68.1 | 52.7 | - | 47.0 | 38.7 | 25.4 | 22.3 | 20.2 | 20.1 | 19.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,006.4 | 1,020.0 | 995.2 | 964.0 | 926.1 | 931.4 | 909.7 | 919.2 | 909.8 | - | 439.8 | 429.5 | 421.7 | 448.2 | 440.4 | 435.7 | 428.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.6 | 2.3 | 8.3 | 12.8 | 11.9 | 7.2 | 7.6 | 13.4 | 8.4 | - | 7.2 | 7.2 | 9.8 | 7.5 | 7.4 | 6.0 | 5.4 | 10.5 | 4.9 | 8.9 | 5.2 | 4.4 | 3.8 | 5.0 | 5.5 | 8.2 | 4.2 | 3.6 | 2.0 | 2.3 | 1.9 | 2.7 | 1.5 | 2.4 | 2.1 | 2.7 | 1.4 | 2.1 | 1.6 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 11.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 4.1 | 4.2 | 4.2 | 3.5 | 3.3 | 2.9 | 3.0 | 3.1 | 3.1 | - | 3.4 | 3.7 | 3.5 | 3.1 | 3.0 | 3.0 | 2.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 16.8 | 16.7 | 16.5 | 16.4 | 16.1 | 15.9 | 15.5 | 15.4 | 15.3 | - | 15.1 | 14.1 | 14.0 | 13.0 | 12.9 | 11.5 | ||||||||||||||||||||||||
| Accrued Expenses | 102.3 | 128.7 | 117.9 | 99.6 | 80.0 | 84.9 | 74.0 | 65.9 | 70.0 | - | 76.6 | 64.5 | 54.6 | 65.5 | 60.3 | 50.0 | 41.9 | 51.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 131.8 | 151.9 | 146.9 | 132.2 | 111.3 | 110.9 | 100.1 | 97.9 | 96.8 | - | 102.3 | 89.4 | 81.9 | 89.1 | 83.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 9.7 | 12.6 | 15.5 | 18.4 | 21.3 | 24.3 | 27.2 | 30.1 | 33.0 | 34.9 | 34.9 | 34.9 | 34.9 | 32.6 | 32.6 | 32.5 | 32.5 | 32.1 | 31.6 | 32.7 | 32.2 | 31.8 | - |
| Operating Lease Liabilities Non-Current | 62.2 | 65.0 | 67.7 | 70.4 | 72.1 | 74.6 | 74.0 | 76.2 | 77.6 | 4.0 | 81.7 | 80.2 | 82.0 | 83.1 | 81.5 | 84.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.9 | 0.9 | 9.9 | 9.8 | 8.7 | 8.6 | 18.0 | 0.9 | 0.9 | - | 1.0 | 1.0 | 1.0 | 1.3 | 1.2 | 1.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 845.2 | 867.3 | 873.3 | 860.4 | 839.4 | 840.5 | 837.9 | 820.0 | 819.5 | - | 220.0 | 205.6 | 199.9 | 208.4 | 201.2 | 191.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (817.4) | (803.4) | (809.0) | (803.8) | (789.6) | (758.9) | (757.6) | (711.4) | (691.3) | - | (606.9) | (579.8) | (561.3) | (522.2) | (502.0) | (480.6) | (456.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.4 | 0.3 | (0.0) | 0.1 | 0.2 | (0.1) | 0.2 | (0.1) | - | (0.0) | (0.2) | (0.1) | (0.4) | (0.7) | (0.6) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 161.2 | 152.7 | 121.9 | 103.7 | 86.7 | 90.9 | 71.8 | 99.2 | 90.3 | - | 219.8 | 223.9 | 221.8 | 239.8 | 239.2 | 244.6 | 244.8 | |||||||||||||||||||||||
| Total Equity | 161.2 | 152.7 | 121.9 | 103.7 | 86.7 | 90.9 | 71.8 | 99.2 | 90.3 | - | 219.8 | 223.9 | 221.8 | 239.8 | 239.2 | 244.6 | 244.8 | 279.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 21.4 | 24.3 | 27.2 | 30.1 | 33.0 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 34.9 | 32.6 | 32.6 | 34.0 | 34.0 | 33.5 | 33.1 | 32.7 | 32.2 | 31.8 | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (123.5) | (129.8) | (17.9) | (178.2) | (36.3) | (66.3) | (59.9) | (106.2) | (143.1) | |||||||||||||||||||||
| Working Capital | 548.8 | 550.9 | 533.1 | 531.7 | 524.7 | 534.9 | 527.8 | 579.6 | 590.6 | - | 132.0 | 152.7 | 172.0 | 199.7 | 202.3 | 214.4 | 224.6 | 217.7 | ||||||||||||||||||||||
| Book Value | 161.2 | 152.7 | 121.9 | 103.7 | 86.7 | 90.9 | 71.8 | 99.2 | 90.3 | - | 219.8 | 223.9 | 221.8 | 239.8 | 239.2 | 244.6 | 244.8 | 279.5 | ||||||||||||||||||||||
| Tangible Book Value | 160.3 | 151.9 | 121.0 | 102.8 | 85.8 | 90.0 | 70.9 | 98.3 | 89.4 | - | 218.9 | 223.0 | 221.0 | 239.0 | 238.4 | 243.8 | 244.0 | |||||||||||||||||||||||
| 5.6 |
| 7.2 |
| 7.0 |
| 7.4 |
| 4.7 |
| 3.7 |
| 4.2 |
| 4.3 |
| 3.7 |
| 3.5 |
| 3.7 |
| 4.1 |
| 2.8 |
| 2.5 |
| 1.8 |
| 2.6 |
| 2.0 |
| 1.8 |
| 1.4 |
| 1.7 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.4 |
| 305.5 |
| 325.2 |
| 335.6 |
| 336.1 |
| 377.8 |
| 365.9 |
| 146.5 |
| 154.4 |
| 172.8 |
| 184.9 |
| 92.2 |
| 91.6 |
| 104.3 |
| 106.2 |
| 108.6 |
| 111.5 |
| 119.8 |
| 122.8 |
| 123.8 |
| 106.6 |
| 118.6 |
| 17.8 |
| - |
| 22.7 |
| 20.6 |
| 18.0 |
| 15.9 |
| 13.9 |
| 12.5 |
| 10.8 |
| 9.2 |
| 7.6 |
| 6.7 |
| 6.5 |
| 5.9 |
| 5.2 |
| 4.6 |
| 4.2 |
| 3.6 |
| 3.1 |
| 2.8 |
| 2.3 |
| 1.9 |
| 1.7 |
| 1.7 |
| - |
| 57.1 |
| 55.9 |
| 53.4 |
| 47.1 |
| 37.4 |
| 34.2 |
| 32.8 |
| 30.2 |
| 28.5 |
| 26.5 |
| 17.8 |
| 13.4 |
| 10.3 |
| 9.2 |
| 8.3 |
| 7.6 |
| 6.9 |
| 6.3 |
| 6.2 |
| 6.2 |
| 5.5 |
| 4.7 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 8.0 |
| 9.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.3 |
| 84.6 |
| 86.1 |
| 87.5 |
| 89.2 |
| 84.7 |
| 86.2 |
| 87.8 |
| 89.2 |
| 90.1 |
| 91.9 |
| 94.2 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 14.7 |
| 14.2 |
| 14.9 |
| 14.1 |
| 11.4 |
| 10.9 |
| 9.9 |
| 7.9 |
| 5.6 |
| 4.5 |
| 3.6 |
| 3.2 |
| 3.1 |
| 2.8 |
| 3.1 |
| 3.5 |
| 3.8 |
| 3.5 |
| 3.4 |
| 3.1 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 463.0 |
| 480.3 |
| 485.2 |
| 478.5 |
| 511.7 |
| 497.2 |
| 276.2 |
| 282.9 |
| 306.2 |
| 310.1 |
| 205.3 |
| 115.2 |
| 117.5 |
| 118.5 |
| 119.9 |
| 122.3 |
| 133.4 |
| 133.7 |
| 134.4 |
| 132.8 |
| 138.2 |
| 27.4 |
| - |
| 11.7 |
| 11.7 |
| 11.7 |
| 11.7 |
| 10.7 |
| 7.8 |
| 4.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.4 |
| 2.5 |
| 1.4 |
| 0.9 |
| 0.9 |
| 1.2 |
| 1.1 |
| 1.3 |
| 0.9 |
| 1.1 |
| 1.3 |
| 1.2 |
| 1.2 |
| 0.6 |
| 1.1 |
| 1.2 |
| 0.9 |
| 0.6 |
| 1.0 |
| 0.9 |
| 0.9 |
| - |
| 11.5 |
| 11.1 |
| 10.7 |
| 7.3 |
| 4.9 |
| 8.2 |
| 8.2 |
| - |
| - |
| 7.9 |
| 8.0 |
| 7.2 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.1 |
| 42.6 |
| 36.3 |
| 40.5 |
| 32.2 |
| 25.2 |
| 23.2 |
| 32.7 |
| 32.2 |
| 23.4 |
| 20.5 |
| 26.7 |
| 19.4 |
| 16.6 |
| 12.8 |
| 16.1 |
| 11.4 |
| 10.0 |
| 8.3 |
| 10.2 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.4 |
| 61.8 |
| 87.9 |
| 82.8 |
| 73.0 |
| 59.4 |
| 65.7 |
| 55.9 |
| 47.3 |
| 42.8 |
| 52.1 |
| 45.5 |
| 35.4 |
| 28.7 |
| 30.3 |
| 22.5 |
| 19.9 |
| 17.1 |
| 21.4 |
| 16.0 |
| 15.2 |
| 10.7 |
| 13.2 |
| 9.3 |
| - |
| 86.3 |
| 85.2 |
| 86.6 |
| 88.0 |
| 89.3 |
| 81.3 |
| 82.5 |
| 83.8 |
| 85.0 |
| 85.7 |
| 87.1 |
| 88.2 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| 2.4 |
| 2.3 |
| 1.8 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.9 |
| 183.5 |
| 184.4 |
| 178.8 |
| 168.9 |
| 170.1 |
| 162.7 |
| 158.3 |
| 158.0 |
| 170.8 |
| 167.5 |
| 158.5 |
| 67.6 |
| 65.4 |
| 55.3 |
| 52.7 |
| 49.8 |
| 54.0 |
| 48.3 |
| 47.0 |
| 43.5 |
| 45.6 |
| 45.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (406.0) |
| (373.6) |
| (349.8) |
| (332.5) |
| (304.7) |
| (295.0) |
| (290.4) |
| (269.9) |
| (260.4) |
| (243.1) |
| (224.8) |
| (214.1) |
| (205.8) |
| (189.6) |
| (179.8) |
| (166.5) |
| (156.8) |
| (145.4) |
| (138.9) |
| (132.5) |
| (127.2) |
| (120.9) |
| - |
| (0.4) |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.5 |
| 295.8 |
| 306.4 |
| 309.6 |
| 341.6 |
| 334.5 |
| 117.9 |
| 125.0 |
| 135.4 |
| 142.6 |
| 46.8 |
| 47.6 |
| 52.1 |
| 63.2 |
| 67.2 |
| 72.5 |
| 79.3 |
| 85.4 |
| 87.4 |
| 89.3 |
| 92.6 |
| (114.9) |
| - |
| 295.8 |
| 306.4 |
| 309.6 |
| 341.6 |
| 334.5 |
| 117.9 |
| 125.0 |
| 135.4 |
| 142.6 |
| 46.8 |
| 47.6 |
| 52.1 |
| 63.2 |
| 67.2 |
| 72.5 |
| 79.3 |
| 85.4 |
| 87.4 |
| 89.3 |
| 92.6 |
| (114.9) |
| - |
| (111.7) |
| (107.3) |
| (55.6) |
| (60.4) |
| (46.8) |
| (21.6) |
| 14.5 |
| 0.3 |
| 18.9 |
| 6.8 |
| 14.9 |
| 15.2 |
| 13.3 |
| (56.7) |
| (68.4) |
| (73.9) |
| (76.7) |
| (60.3) |
| (73.8) |
| 26.0 |
| - |
| 242.4 |
| 262.5 |
| 276.7 |
| 312.2 |
| 310.1 |
| 99.2 |
| 111.6 |
| 120.7 |
| 139.4 |
| 56.8 |
| 62.8 |
| 74.0 |
| 83.7 |
| 88.7 |
| 94.4 |
| 98.4 |
| 106.7 |
| 108.6 |
| 95.9 |
| 105.4 |
| 8.5 |
| - |
| 295.8 |
| 306.4 |
| 309.6 |
| 341.6 |
| 334.5 |
| 117.9 |
| 125.0 |
| 135.4 |
| 142.6 |
| 46.8 |
| 47.6 |
| 52.1 |
| 63.2 |
| 67.2 |
| 72.5 |
| 79.3 |
| 85.4 |
| 87.4 |
| 89.3 |
| 92.6 |
| (114.9) |
| - |
| 278.7 |
| 295.0 |
| 305.6 |
| 308.7 |
| 340.8 |
| 333.7 |
| 117.1 |
| 124.1 |
| 134.5 |
| 141.7 |
| 45.9 |
| 46.8 |
| 51.3 |
| 62.4 |
| 66.3 |
| 71.6 |
| 78.5 |
| 84.5 |
| 86.6 |
| 88.5 |
| 91.7 |
| (115.8) |
| - |